I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
35,278
|
39,527
|
40,045
|
14,051
|
24,421
|
2. Payment to suppliers
|
-26,832
|
-36,693
|
-32,062
|
-11,974
|
-15,579
|
3. Payroll
|
-4,037
|
-4,495
|
-3,850
|
-2,359
|
-2,485
|
4. Interest expense
|
|
|
-362
|
0
|
|
5. Business income tax paid
|
-473
|
-170
|
|
-268
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
857
|
1,280
|
91
|
281
|
256
|
8. Other payments from oprerating activities
|
-1,655
|
-1,531
|
-1,722
|
-897
|
-817
|
Net cashflow from operating activities
|
3,138
|
-2,081
|
2,139
|
-1,167
|
5,797
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-1,210
|
|
-3,500
|
0
|
2. Proceeds from disposals of fixed assets
|
340
|
|
|
4,500
|
10
|
3. Purchases of debt instruments of other entities
|
-5,000
|
-5,000
|
-5,000
|
|
-12,148
|
4. Proceeds from sales of debt instruments of other entities
|
6,000
|
5,000
|
5,000
|
0
|
6,147
|
5. Investment in other entities
|
|
|
|
-32
|
|
6. Proceeds from disinvestment in other entities
|
1,000
|
|
|
|
|
7. Dividends and interest received
|
227
|
153
|
95
|
61
|
46
|
Net cashflow from investing activities
|
2,567
|
-1,056
|
95
|
1,028
|
-5,944
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-1,300
|
-1,300
|
-1,400
|
-1,347
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-1,300
|
-1,300
|
-1,400
|
-1,347
|
|
Net cashflow of the year
|
4,406
|
-4,438
|
834
|
-1,486
|
-147
|
Cash and cash equivalents at the beginning of year
|
2,127
|
6,533
|
2,095
|
2,929
|
1,443
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
6,533
|
2,095
|
2,929
|
1,443
|
1,296
|